| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 548.00M | ¥ 488.02M | ¥ 361.38M | ¥ 548.51M | ¥ 441.57M |
| Gross Profit | ¥ 81.52M | ¥ 77.87M | ¥ 15.75M | ¥ 218.19M | ¥ 150.79M |
| Operating Income | ¥ -107.25M | ¥ -161.03M | ¥ -64.45M | ¥ 61.80M | ¥ 9.34M |
| EBITDA | ¥ -13.41M | ¥ -88.28M | ¥ -79.64M | ¥ 158.40M | ¥ 39.50M |
| Net Income | ¥ -153.37M | ¥ -222.15M | ¥ -63.85M | ¥ 68.82M | ¥ -5.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 107.44M | ¥ 403.77M | ¥ 218.35M | ¥ 62.86M | ¥ 60.30M |
| Total Assets | ¥ 2.21B | ¥ 2.01B | ¥ 1.82B | ¥ 1.59B | ¥ 1.36B |
| Total Debt | ¥ 1.37B | ¥ 1.09B | ¥ 715.64M | ¥ 420.61M | ¥ 258.01M |
| Net Debt | ¥ 1.31B | ¥ 1.05B | ¥ 653.17M | ¥ 357.75M | ¥ 197.72M |
| Total Liabilities | ¥ 1.70B | ¥ 1.35B | ¥ 926.45M | ¥ 641.10M | ¥ 478.34M |
| Stockholders' Equity | ¥ 517.60M | ¥ 667.96M | ¥ 886.60M | ¥ 939.23M | ¥ 870.68M |
| Cash Flow | |||||
| Free Cash Flow | ¥ -191.26M | ¥ -334.71M | ¥ -368.02M | ¥ -155.73M | ¥ -124.13M |
| Operating Cash Flow | ¥ -52.09M | ¥ -4.51M | ¥ -9.37M | ¥ 12.47M | ¥ 15.26M |
| Investing Cash Flow | ¥ -126.34M | ¥ -332.56M | ¥ -275.29M | ¥ -148.71M | ¥ -132.70M |
| Financing Cash Flow | ¥ 209.89M | ¥ 307.18M | ¥ 267.12M | ¥ 133.87M | ¥ -6.67M |